Corsair Gaming, Inc.

NASDAQ
CRSR
Stock
Yield per half year: -0.7361%
Dividend yield: 0%
Sector: Technology

Reporting Corsair Gaming, Inc.

Reports

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023
Финансовый отчет link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0 0 3.66 1.97 1.27 1.7 1.54 2.15 -17.45
Выручка, млрд $
0.9376 1.1 1.7 1.9 1.38 1.46 1.32 1.32 1.55 -4.93
Чистая прибыль, млрд $
0.0291 0.0117 -0.0137 -0.0084 0.1032 0.101 -0.0539 -0.0026 -0.0852 -0.0852 0.0125 -196.24
EV, млрд $
0.3971 0.4576 3.41 2.34 1.43 1.57 0.8186 0.8186 1.91 -24.83
EBIT, млрд $
0.0278 0.022 0.0237 0.1584 0.1379 -0.0546 0.0139 -0.0485 -0.0485 0.0414 -178.92
EBITDA, млрд $
0.0585 0.0597 0.2004 0.1773 -0.0011 0.0646 -0.05 -0.05 0.0782 -175.76
OIBDA, млрд $
0.2567 0.2199 -0.0019 0.0769 -0.0147 -0.0147 0.1074 -156.44
Баланс стоимость, млрд $
0.0019 0.1627 0.2168 0.4374 0.5682 0.6238 0.6676 0.6043 0.6043 0.5803 6.68
FCF, млрд $
0.0259 -0.0096 -0.0079 0.0281 0.16 0.0092 0.0401 0.0764 0.026 0.026 0.0623 -30.47
Операционный денежный поток, млрд $
0.0299 -0.003 0.000422 0.0371 0.169 0.0202 0.0664 0.0892 0.0359 0.0359 0.0761 -26.64
Операционная прибыль, млрд $
0.0218 0.0237 0.1584 0.1379 -0.0548 0.0097 -0.05 -0.05 0.0402 -179.40
Операционные расходы, млрд $
0.1709 0.2006 0.3071 0.376 0.3514 0.3506 0.3776 0.3776 0.3525 4.22
CAPEX, млрд $
0.004 0.0064 0.0083 0.009 0.009 0.011 0.0263 0.0128 0.0098 0.0098 0.0138 1.72


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0256 0.0482 0.1333 0.0651 0.1538 0.1756 0.107 0.107 0.1270 -4.30
Short Term Investments $
0.013 0.0130 0.00
Total Receivables $
0.0819 0.1202 0.122 0.2023 0.2936 0.2913 0.2357 0.2533 0.2186 0.2186 0.2585 -5.73
Total Current Assets $
0.2304 0.2585 0.3163 0.4298 0.691 0.7058 0.6228 0.7116 0.6234 0.6234 0.6709 -2.04
Чистые активы, млрд $
0.0054 0.0091 0.3163 0.4298 0.691 0.7058 0.0801 0.633 0.6228 0.5079 8.05
Активы, млрд $
0.811 1.06 1.31 1.34 1.3 1.36 1.24 1.24 1.31 -1.09
Short Term Debt $
0.0286 0.0024 0.0091 0.0048 0.0175 0.0219 0.0122 0.0122 0.0131 6.04
Long Term Debt $
0.3941 0.5034 0.3214 0.2429 0.2322 0.186 0.1613 0.1613 0.2288 -12.88
Задолженность, млрд $
0.6483 0.8429 0.8767 0.7692 0.6418 0.6635 0.6164 0.6164 0.7135 -6.80
Чистый долг, млрд $
0.3971 0.4576 0.1881 0.1825 0.1413 0.0709 0.13 0.13 0.1426 -7.12
Долг, млрд $
0.4227 0.5058 0.3214 0.2477 0.2952 0.2465 0.237 0.237 0.2696 -5.91
Interest income $
0.000374 0.0056 0.0030 286.95
Расходы на обслуживание долга $
0.0327 0.0355 0.0351 0.0177 0.0092 0.0174 0.0132 0.0132 0.0185 -17.77
Чист. проц. доходы, млрд $
-0.0327 -0.0355 -0.0351 -0.0177 0.000374 0.0056 0.0056 -0.0165 -169.12
Goodwill $
0.2267 0.3128 0.3128 0.3171 0.3477 0.3547 0.3290 2.55
Амортизация, млрд $
0.0366 0.0359 0.0421 0.0394 0.0535 0.0507 -0.0015 -0.0015 0.0368 -151.33
Себестоимость, млрд $
0.7449 0.8729 1.24 1.39 1.08 1.1 0.9888 0.9888 1.16 -4.43
Товарно материальные запасы $
0.0933 0.1135 0.149 0.1511 0.226 0.2983 0.1927 0.2402 0.26 0.26 0.2434 2.84


Share

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.1494 -0.0914 1.14 1.01 -0.5603 -0.0244 -0.8178 -0.8178 0.1495 -193.57
Цена акции ао 40.71 36.22 17.19 14.1 6.61 9.44 9.44 16.71 -23.58
Число акций ао, млн 91 91 90 100 96.28 106.28 104.16 104.16 99.34 2.97
FCF/акцию -0.0863 0.3057 1.77 0.0922 0.4162 0.7188 0.2499 0.2499 0.6494 -32.40


Efficiency

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -16.87 -4.42 31.56 20.08 -9.05 -0.4011 -13.39 -13.39 37.18 5.76 -184.24
ROA, % -3.38 -0.8974 8.7 7.62 -4.1 -0.1951 -6.57 -6.57 15.00 1.09 -194.54
ROIC, % 1.73 2.12 17.84 14.26 -5.75 0.3503 6.89 28.12 5.76 -30.24
ROS, % -1.46 -0.7651 6.06 5.3 -3.92 -0.1774 -6.47 -6.47 -6.47 22.00 -2.3475 -204.07
ROCE, % 3.71 3.12 19.58 15.48 -5.72 1.48 -5.77 -7.82 -7.82 25.63 -0.4700 -187.23
Ebit margin, % 2.16 9.23 6.94 -3.97 0.9549 -3.68 -3.68 -3.68 -0.6870 -188.08
Рентаб EBITDA, % 6.24 5.44 11.77 9.31 -0.0769 4.43 -3.79 -3.79 -3.79 33.47 1.22 -183.55
Чистая рентаб, % -1.46 -0.77 6.06 5.3 -3.92 -0.1774 -6.47 -6.47 22.00 0.1585 -201.32
Operation Margin, % 2.32 2.16 9.3 7.24 -3.98 0.6637 -3.79 -3.79 -3.79 25.67 -0.7313 -187.86
Чистая процентная маржа, % -1.46 -0.77 6.06 5.3 2.8 26.15 2.28 -238.03
Доходность FCF, % 5.46 0.3024 2.37 4.5 3.16 -4.72


Coefficients

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
31.17 21.42 23.89 484.19 484.19 52.52 140.17 98.53
P/BV
7.36 3.81 1.97 2.16 1.11 1.11 13.29 3.28 -31.50
P/S
1.89 1.14 0.9382 1.03 0.523 0.523 9.65 1.10 -22.66
P/FCF
18.3 330.66 42.12 38.4 20.16 59.17 59.17 51.22 98.10 -29.12
E/P
0.0353 0.0331 -0.032 0.0019 0.0021 -0.0553 -0.0553 0.03 -0.0100 -210.81
EV/EBIT
19.3 22.08 18.19 -26.23 112.57 -16.89 -16.89 -16.89 14.15 -198.53
EV/EBITDA
6.78 7.67 16.99 13.22 -1354.3 24.28 -16.39 -16.39 39.19 -263.2400 -199.28
EV/S
0.4171 1.84 1.7 1.04 1.08 0.6218 0.6218 0.6218 9.82 1.01 -18.22
EV/FCF
16.3 19.53 350.45 35.72 20.54 31.45 31.45 31.45 75.58 93.92 -38.26
Debt/EBITDA
7.22 8.48 1.6 1.4 -279.26 3.81 -4.75 -4.75 -4.75 3.00 -56.7100 -227.68
Netdebt/Ebitda
6.78 7.67 1.03 1.37 -133.72 1.1 -2.6 -2.6 -2.6 1.76 -27.2900 -213.67
Debt/Ratio
0.5212 0.4773 0.2515 0.1852 0.2275 0.1816 0.1918 0.1918 0.1918 0.21 0.1956 0.70
Debt/Equity
2.6 2.33 0.7555 0.4359 0.4732 0.3693 0.3923 0.995 0.995 0.64 0.5331 17.95
Debt/Net Income
-30.81 -60.26 3.2 2.45 -5.47 -95.18 -2.78 -2.78 -2.78 2.49 -20.7520 -202.56
PEG
881.52 881.52 881.52 0.00
Бета
0 -7.03 1.92 0.0397 -0.3375 2.49 2.49 0.51 -0.5836 -181.25
Индекс Альтмана
4.63 3.99 3.75 6.98 7.86 5.88 5.88 8.99 5.69 8.06


Dividends

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.085 0.085 0.087 0.087 0.0145 0.0043 0.0065 0.0058 0.0065 0.0236 -41.82
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0.87
Дивиденды / прибыль, %
724.39 -619.53 -1036.56 0 14.34 0 -223.63 0 40.54 -228.1980 -179.05
Dividend Coverage Ratio
-13.1 -13.1 -13.1000 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0.032 0.0375 0.0501 0.0603 0.0665 0.0571 0.065 8.77
Всего задолженность
0.2191 0.2999 0.5054 32.13
CAPEX/Выручка, %
0.528 0.5763 1.91 0.8741 0.7482 0.7482 7.22
Персонал, чел
2 411 2 490 2 480 2 387 -0.25